Company Valuation: Fox River Resources Corporation

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 3.302 27.19 11.53 11.28 28.59 39.86
Change - 723.47% -57.6% -2.15% 153.38% 39.44%
Enterprise Value (EV) 1 2.671 24.77 11.33 9.556 27.95 34.84
Change - 827.64% -54.27% -15.64% 192.47% 24.65%
P/E -11.4x -17.3x -5.32x -7.29x -24.2x -19.2x
PBR 5.33x 14.5x -491x 8.04x 69.7x 9x
PEG - -0x -0.1x 0.2x 1x -0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -10.3x -18x -5.53x -6.92x -23.6x -16.1x
EV / FCF -17.2x 254x -8.28x -28.5x -40.5x -35.9x
FCF Yield -5.83% 0.39% -12.1% -3.51% -2.47% -2.78%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007 -0.03 -0.0413 -0.024 -0.0182 -0.026
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.2601 -1.375 -2.049 -1.382 -1.184 -2.166
Net income 1 -0.2712 -1.426 -2.165 -1.414 -1.173 -2.037
Net Debt 1 -0.6318 -2.42 -0.2029 -1.726 -0.6387 -5.024
Reference price 2 0.080 0.520 0.220 0.175 0.440 0.500
Nbr of stocks (in thousands) 41,279 52,295 52,411 64,473 64,973 79,726
Announcement Date 2/10/21 2/24/22 2/27/23 2/20/24 2/25/25 2/19/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 61.74M
23.07x8.89x13.67x2.17% 150B
21.18x3.18x7.62x0.95% 90.16B
12.56x1.59x6.01x2.72% 58.37B
22.04x4.05x13.34x0.94% 22.01B
35x - - 0.51% 19.85B
8.42x0.26x8.21x4.81% 19.38B
17.63x1.04x9.45x2.53% 14.29B
11.29x1.29x5.6x3% 13.83B
Average 18.90x 2.90x 9.13x 2.2% 43.06B
Weighted average by Cap. 20.25x 5.00x 10.19x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. FOX Stock
  4. Valuation Fox River Resources Corporation